12956 Centre Park Cir APT 410, Herndon, VA, 20171 | $555/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

12956 Centre Park Cir APT 410, Herndon, VA, 20171 | $555/mo Cash Flow | Ziffy

For Sale

Listed for sale 2 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1031 sft

12956 Centre Park Cir APT 417, Herndon, VA, 20171

3 Bed
4 Bath
1950 sft

7852 Blue Gray Cir, Manassas, VA, 20109

3 Bed
3 Bath
1868 sft

9656 Bedder Stone Pl, Bristow, VA, 20136

3 Bed
3 Bath
1415 sft

14329 Little Rocky Mountain Ct, Centreville, VA, 20120

Nearby investment properties with comparable prices

3 Bed
3 Bath
1568 sft

8013 Crescent Park Dr, Gainesville, VA, 20155

3 Bed
3 Bath
1568 sft

7971 Crescent Park Dr, Gainesville, VA, 20155

2 Bed
2 Bath
1008 sft

9229 Prince William St, Manassas, VA, 20110

3 Bed
3 Bath
1240 sft

7372 Rokeby Dr, Manassas, VA, 20109

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Herndon at 12956 Centre Park Cir APT 410, Herndon, VA, 20171 generates $2,946/mo in rent and, after a $1,958/mo payment, leaves $555/mo in cash flow. Total monthly income is $2,946/mo, and annual cash flow is $6,656/yr on $132,600 invested. Return on cash invested sits at 24.93% in year one, and rental yield is 8.84% on a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 129.49% and total cumulative return in cash sums $171,700. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,946/mo property income rather than buyer’s personal income.

Condo

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

Experience comfortable and convenient living in this spacious top-floor condo, ideally located within a gated, amenity-rich community in desirable Herndon. As a top-floor residence, youll enjoy enhanced privacy, quieter living with no neighbors above, vaulted ceilings in the living room, and elevated views from your private balcony overlooking the community poolan ideal spot for relaxing, entertaining, or enjoying your morning coffee. The bright and welcoming living room features hardwood floors, a warm gas fireplace, and flows seamlessly into the thoughtfully designed kitchen, complete with granite countertops and abundant cabinet space. A full-size, in-unit washer and dryer add everyday convenience. The home offers two primary suites, each providing a serene retreat with its own walk-in closet and direct bathroom access for comfort and privacy. The layout is both practical and inviting, perfect for everyday living. Residents enjoy peaceful outdoor space away from the noise, easy walkability to nearby shops and restaurants, and access to excellent community amenities, including a pool, outdoor grills, and an elevator in the building. With two dedicated garage parking spaces and a very short drive to Dulles Airport, this home offers exceptional convenience for both daily life and travel.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20171, Herndon, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	21,705 (100%)
Owner Occupied HU	11,622 (53.5%)
Renter Occupied HU	8,913 (41.1%)
Vacant Housing Units	1,170 ( 5.4%)
Median Home Value	$838,752
Average Home Value	$873,051